Nifty
Sensex
:
:
17196.70
57696.46
-204.95 (-1.18%)
-764.83 (-1.31%)

Fertilizers

Rating :
45/99

BSE: 523630 | NSE: NFL

50.60
03-Dec-2021
  • Open
  • High
  • Low
  • Previous Close
  •  50.55
  •  51.90
  •  50.10
  •  50.55
  • Volume
  • Traded Value (lacs)
  • 52 Week High
  • 52 Week Low
  •  1034035
  •  526.71
  •  73.70
  •  33.35

Stock Summary

  • Market Cap(Crs)
  • Stock P:E
  • Face Value
  • 2,489.69
  • N/A
  • 10
  • Enterprise Value(Crs)
  • Dividend Yield
  • Price:Book Value
  • 4,334.99
  • N/A
  • 1.21

Shareholding Pattern

  • Promoter
  • Corporate
  • Public
  • 74.71%
  • 0.26%
  • 10.39%
  • FII
  • DII
  • Others
  • 0.68%
  • 11.38%
  • 2.58%

Chart

Price | P:E | P:BV | EV:EBITDA | MCap:Sales | EPS

Revenue CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 5.01
  • 9.39
  • -1.42

EBITDA CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 11.56
  • 10.47
  • -1.95

PAT CAGR (%)

  • 10 Years
  • 5 Years
  • 3 Years
  • 7.01
  • 3.70
  • -5.78

P:E (Median)

  • 8 Years
  • 5 Years
  • 3 Years
  • 4.45
  • 8.56
  • 5.94

P:BV (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 0.67
  • 1.06
  • 0.90

EV:EBITDA (Average)

  • 8 Years
  • 5 Years
  • 3 Years
  • 6.37
  • 9.84
  • 8.95

Quarterly Results

Consolidated Figures in Rs. Crores /

Standalone
Description
Sep 21
Sep 20
Var%
Jun 21
Jun 20
Var%
Mar 21
Mar 20
Var%
Dec 20
Dec 19
Var%
Net Sales
3,690.70
3,173.95
16.28%
2,632.39
2,831.84
-7.04%
2,961.17
3,014.43
-1.77%
2,938.69
3,789.17
-22.45%
Expenses
3,510.61
2,909.36
20.67%
2,535.78
2,507.72
1.12%
2,847.14
2,748.55
3.59%
2,728.25
3,482.04
-21.65%
EBITDA
180.09
264.59
-31.94%
96.61
324.12
-70.19%
114.03
265.88
-57.11%
210.44
307.13
-31.48%
EBIDTM
4.88%
8.34%
3.67%
11.45%
3.85%
8.82%
7.16%
8.11%
Other Income
10.49
9.69
8.26%
7.99
6.14
30.13%
12.92
19.81
-34.78%
5.19
7.39
-29.77%
Interest
33.67
78.51
-57.11%
27.47
101.73
-73.00%
52.63
92.83
-43.30%
58.52
93.69
-37.54%
Depreciation
82.26
78.25
5.12%
82.16
77.03
6.66%
77.63
127.82
-39.27%
79.36
76.41
3.86%
PBT
74.65
117.52
-36.48%
-5.03
151.50
-
-3.31
-323.81
-
77.75
144.42
-46.16%
Tax
18.88
30.21
-37.50%
-0.65
41.27
-
-0.27
-84.46
-
22.62
36.65
-38.28%
PAT
55.77
87.31
-36.12%
-4.38
110.23
-
-3.04
-239.35
-
55.13
107.77
-48.84%
PATM
1.51%
2.75%
-0.17%
3.89%
-0.10%
-7.94%
1.88%
2.84%
EPS
0.33
1.74
-81.03%
-1.92
2.21
-
-0.19
-5.07
-
1.08
2.18
-50.46%

Annual Results

Standalone Figures in Rs. Crores /

Consolidated
Description
TTM
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Net Sales
12,222.95
11,905.66
13,135.36
12,429.13
8,942.54
7,600.08
7,757.24
8,519.69
Net Sales Growth
-4.58%
-9.36%
5.68%
38.99%
17.66%
-2.03%
-8.95%
 
Cost Of Goods Sold
6,837.79
6,350.28
7,013.64
6,463.56
4,252.03
3,354.13
3,481.95
4,270.48
Gross Profit
5,385.16
5,555.38
6,121.72
5,965.57
4,690.51
4,245.95
4,275.29
4,249.21
GP Margin
44.06%
46.66%
46.60%
48.00%
52.45%
55.87%
55.11%
49.88%
Total Expenditure
11,621.78
10,988.93
12,274.85
11,417.72
8,406.90
7,042.75
7,204.94
8,135.18
Power & Fuel Cost
-
2,573.95
3,129.76
3,138.60
2,414.92
2,229.04
2,440.57
2,609.35
% Of Sales
-
21.62%
23.83%
25.25%
27.00%
29.33%
31.46%
30.63%
Employee Cost
-
607.34
599.32
556.01
724.77
488.08
457.18
475.44
% Of Sales
-
5.10%
4.56%
4.47%
8.10%
6.42%
5.89%
5.58%
Manufacturing Exp.
-
307.44
324.94
292.21
252.77
272.58
253.86
642.79
% Of Sales
-
2.58%
2.47%
2.35%
2.83%
3.59%
3.27%
7.54%
General & Admin Exp.
-
126.97
123.81
107.27
102.19
98.19
76.50
77.36
% Of Sales
-
1.07%
0.94%
0.86%
1.14%
1.29%
0.99%
0.91%
Selling & Distn. Exp.
-
941.13
1,023.63
803.09
613.08
554.84
456.66
26.24
% Of Sales
-
7.90%
7.79%
6.46%
6.86%
7.30%
5.89%
0.31%
Miscellaneous Exp.
-
81.82
59.75
56.98
47.14
45.89
38.22
33.52
% Of Sales
-
0.69%
0.45%
0.46%
0.53%
0.60%
0.49%
0.39%
EBITDA
601.17
916.73
860.51
1,011.41
535.64
557.33
552.30
384.51
EBITDA Margin
4.92%
7.70%
6.55%
8.14%
5.99%
7.33%
7.12%
4.51%
Other Income
36.59
33.34
59.27
57.09
109.07
175.41
252.87
347.52
Interest
172.29
294.34
409.21
320.10
236.58
322.69
433.31
614.75
Depreciation
321.41
312.27
374.43
285.03
73.30
85.17
86.66
72.56
PBT
144.06
343.46
136.14
463.37
334.83
324.88
285.20
44.72
Tax
40.58
93.83
-81.70
164.92
122.06
116.72
89.80
18.48
Tax Rate
28.17%
27.32%
32.33%
35.59%
36.45%
35.93%
31.49%
41.32%
PAT
103.48
249.63
-171.01
298.45
212.77
208.16
195.40
26.24
PAT before Minority Interest
103.48
249.63
-171.01
298.45
212.77
208.16
195.40
26.24
Minority Interest
0.00
0.00
0.00
0.00
0.00
0.00
0.00
0.00
PAT Margin
0.85%
2.10%
-1.30%
2.40%
2.38%
2.74%
2.52%
0.31%
PAT Growth
56.88%
-
-
40.27%
2.21%
6.53%
644.66%
 
EPS
2.11
5.09
-3.49
6.08
4.34
4.24
3.98
0.53

Results Balance Sheet

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Shareholder's Funds
2,140.19
1,902.24
2,210.37
1,985.55
1,824.80
1,689.15
4,854.01
Share Capital
490.58
490.58
490.58
490.58
490.58
490.58
490.58
Total Reserves
1,649.61
1,411.66
1,719.79
1,494.97
1,334.22
1,198.57
4,363.43
Non-Current Liabilities
3,011.51
3,129.16
3,160.48
3,109.35
3,192.09
4,130.57
1,945.16
Secured Loans
648.01
596.85
279.62
114.64
172.35
985.99
1,784.90
Unsecured Loans
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Long Term Provisions
201.47
204.98
178.00
155.71
150.09
134.83
189.05
Current Liabilities
3,278.65
9,504.62
8,532.65
4,531.66
5,163.27
6,165.27
6,588.12
Trade Payables
730.17
896.66
621.03
491.08
405.44
306.80
174.42
Other Current Liabilities
1,101.77
1,043.34
1,571.71
926.53
1,494.39
1,484.28
1,324.09
Short Term Borrowings
1,135.11
7,333.77
6,122.11
2,890.43
3,153.73
4,295.32
5,002.27
Short Term Provisions
311.60
230.85
217.80
223.62
109.71
78.87
87.34
Total Liabilities
8,430.35
14,536.02
13,903.50
9,626.56
10,180.16
11,984.99
13,387.29
Net Block
3,615.07
3,725.58
3,993.45
4,079.53
4,058.53
4,258.60
4,443.31
Gross Block
5,421.28
5,219.95
5,115.62
4,926.49
4,602.76
4,530.50
7,227.19
Accumulated Depreciation
1,806.21
1,494.37
1,122.17
846.96
544.23
271.90
2,783.88
Non Current Assets
4,908.62
4,720.37
4,408.54
4,378.52
4,385.78
5,174.59
6,107.08
Capital Work in Progress
862.43
656.30
133.38
64.26
50.57
32.62
39.00
Non Current Investment
416.40
322.86
265.07
216.87
151.63
22.87
0.00
Long Term Loans & Adv.
5.59
6.90
7.90
9.69
12.52
852.39
30.73
Other Non Current Assets
9.13
8.73
8.74
8.17
112.53
8.11
1,594.04
Current Assets
3,521.73
9,815.65
9,494.96
5,248.04
5,794.38
6,810.40
7,280.21
Current Investments
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Inventories
438.03
1,276.48
1,586.04
525.94
575.15
485.60
285.00
Sundry Debtors
2,634.09
7,735.33
7,155.76
3,924.38
4,267.43
4,802.77
5,028.95
Cash & Bank
42.22
22.20
19.06
9.82
8.30
6.97
5.25
Other Current Assets
407.39
309.63
219.29
126.51
943.50
1,515.06
1,961.01
Short Term Loans & Adv.
151.47
472.01
514.81
661.39
854.41
1,381.97
149.29
Net Current Assets
243.08
311.03
962.31
716.38
631.11
645.13
692.09
Total Assets
8,430.35
14,536.02
13,903.50
9,626.56
10,180.16
11,984.99
13,387.29

Cash Flow

Standalone Figures in Rs. Crores /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Cash From Operating Activity
7,020.66
-319.19
-2,703.09
1,661.14
2,452.91
1,848.38
303.67
PBT
330.91
-262.76
458.89
334.82
324.64
286.81
44.72
Adjustment
426.45
500.29
408.20
214.62
263.66
303.50
373.74
Changes in Working Capital
6,281.36
-513.30
-3,482.66
1,202.81
1,938.18
1,312.83
-113.85
Cash after chg. in Working capital
7,038.72
-275.77
-2,615.57
1,752.25
2,526.48
1,903.14
304.61
Interest Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Tax Paid
-18.06
-43.42
-87.52
-91.11
-73.57
-54.76
-0.94
Other Direct Exp. Paid
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Extra & Other Items
0.00
0.00
0.00
0.00
0.00
0.00
0.00
Cash From Investing Activity
-496.09
-809.74
-309.85
-345.78
-201.46
-86.79
-88.57
Net Fixed Assets
-407.46
-627.25
-258.25
-337.42
-90.21
2,703.07
Net Investments
-106.09
-67.84
-55.00
-93.25
-110.00
-13.00
Others
17.46
-114.65
3.40
84.89
-1.25
-2,776.86
Cash from Financing Activity
-6,504.77
1,131.86
3,022.07
-1,313.98
-2,250.29
-1,759.97
-214.33
Net Cash Inflow / Outflow
19.80
2.93
9.13
1.38
1.16
1.62
0.77
Opening Cash & Equivalents
19.53
16.60
7.49
6.11
4.95
3.33
4.48
Closing Cash & Equivalent
39.33
19.53
16.62
7.49
6.11
4.95
5.25

Financial Ratios

Standalone /

Consolidated
Description
Mar 21
Mar 20
Mar 19
Mar 18
Mar 17
Mar 16
Mar 15
Book Value (Rs.)
43.63
38.78
45.06
40.47
37.20
34.43
98.94
ROA
2.17%
-1.20%
2.54%
2.15%
1.88%
1.54%
0.20%
ROE
12.35%
-8.32%
14.23%
11.17%
11.85%
5.97%
0.54%
ROCE
9.09%
1.68%
11.42%
10.38%
9.40%
7.07%
5.28%
Fixed Asset Turnover
2.24
2.54
2.48
1.88
1.67
1.33
1.18
Receivable days
158.95
206.89
162.69
166.96
216.57
230.22
214.61
Inventory Days
26.28
39.77
31.01
22.44
25.33
18.04
12.16
Payable days
28.64
22.94
16.16
19.63
18.48
11.81
7.93
Cash Conversion Cycle
156.59
223.73
177.54
169.77
223.42
236.45
218.84
Total Debt/Equity
0.88
4.26
2.92
1.54
2.27
3.63
1.57
Interest Cover
2.17
0.38
2.45
2.42
2.01
1.66
1.07

Source: www.accordfintech.com | DISCLAIMER: Information is provided " as is" and solely for informational purposes, not for trading purposes or advice, and may be delayed.